|
1 |
2 |
3 |
4 |
|
Step Rate Edge |
Step
Rate |
Cap
Rate |
Cap
Rate |
Term (in months) |
12 |
24 |
36 |
72 |
Months elapsed since Term Start Date |
0 |
0 |
0 |
0 |
Investment Amount |
$50,000 |
$50,000 |
$50,000 |
$50,000 |
Shield Rate |
10% |
15% |
10% |
25% |
Rate Crediting Type Rate |
8.25% |
18% |
130% |
200% |
Months until Term End Date |
12 |
24 |
36 |
72 |
Market Value Rate on Term Start Date |
2.00% |
4.00% |
6.00% |
8.00% |
Starting Index Value |
1,000 | |||
Total Account Value |
$200,000 |
|
Step Rate Edge |
Step Rate |
Cap Rate |
Cap Rate |
Months elapsed since Term Start Date |
6 | |||
Months until Term End Date |
6 |
18 |
30 |
66 |
Index Value |
1200 | |||
Index Performance on calculation date(1) |
20% | |||
Market Value Rate on calculation date |
3.00% |
5.00% |
7.00% |
9.00% |
Market value of the Fixed Income Asset Proxy |
$48,823.16 |
$46,519.03 |
$42,116.56 |
$34,758.31 |
Market value of the Derivative Asset Proxy |
$3,848.51 |
$6,526.00 |
$16,069.42 |
$21,946.25 |
Interim Value of each Shield Option(2) |
$52,671.67 |
$53,045.03 |
$58,185.98 |
$56,704.57 |
Total Account Value |
$220,607.25 |
|
Step Rate Edge |
Step Rate |
Cap Rate |
Cap Rate |
Months elapsed since Term Start Date |
6 | |||
Months until Term End Date |
6 |
18 |
30 |
66 |
Index Value |
700 | |||
Index Performance on calculation date(1) |
-30% | |||
Market Value Rate on calculation date |
3.00% |
5.00% |
7.00% |
9.00% |
Market value of the Fixed Income Asset Proxy |
$48,823.16 |
$46,519.03 |
$42,116.56 |
$34,758.31 |
Market value of the Derivative Asset Proxy |
-$8,899.83 |
-$5,554.28 |
-$5,794.44 |
$2,103.07 |
Interim Value of each Shield Option(2) |
$39,923.32 |
$40,964.75 |
$36,322.12 |
$36,861.38 |
Total Account Value |
$154,071.57 |
Fiscal year
|
Aggregate Amount
of Commissions Paid to Distributor |
Aggregate Amount
of Commissions Retained by Distributor After Payments to
Selling Firms |
2024 |
$724,114,938 |
$0 |